[DKLS] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -4.98%
YoY- -36.91%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 214,605 155,395 142,190 118,833 193,725 207,713 213,633 0.07%
PBT 25,293 5,927 3,943 5,519 9,255 19,588 20,766 3.33%
Tax -5,987 -2,302 491 -1,739 -3,264 -6,673 -6,597 -1.60%
NP 19,306 3,625 4,434 3,780 5,991 12,915 14,169 5.28%
-
NP to SH 23,117 3,505 4,459 3,780 5,991 12,915 14,169 8.49%
-
Tax Rate 23.67% 38.84% -12.45% 31.51% 35.27% 34.07% 31.77% -
Total Cost 195,299 151,770 137,756 115,053 187,734 194,798 199,464 -0.35%
-
Net Worth 202,134 180,671 182,280 176,719 175,415 162,667 138,548 6.49%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 4,636 2,801 - 2,633 3,636 - 2,108 14.02%
Div Payout % 20.06% 79.94% - 69.66% 60.70% - 14.88% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 202,134 180,671 182,280 176,719 175,415 162,667 138,548 6.49%
NOSH 92,722 92,651 93,000 92,523 92,812 88,406 80,551 2.37%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.00% 2.33% 3.12% 3.18% 3.09% 6.22% 6.63% -
ROE 11.44% 1.94% 2.45% 2.14% 3.42% 7.94% 10.23% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 231.45 167.72 152.89 128.44 208.73 234.95 265.21 -2.24%
EPS 24.93 3.78 4.79 4.09 6.45 14.61 17.59 5.97%
DPS 5.00 3.00 0.00 2.85 3.92 0.00 2.62 11.36%
NAPS 2.18 1.95 1.96 1.91 1.89 1.84 1.72 4.02%
Adjusted Per Share Value based on latest NOSH - 92,523
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 231.67 167.75 153.50 128.28 209.13 224.23 230.62 0.07%
EPS 24.96 3.78 4.81 4.08 6.47 13.94 15.30 8.49%
DPS 5.01 3.02 0.00 2.84 3.93 0.00 2.28 14.00%
NAPS 2.1821 1.9504 1.9678 1.9077 1.8937 1.756 1.4957 6.49%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.90 0.80 0.62 0.74 1.15 1.46 1.94 -
P/RPS 0.39 0.48 0.41 0.58 0.55 0.62 0.73 -9.91%
P/EPS 3.61 21.15 12.93 18.11 17.82 9.99 11.03 -16.97%
EY 27.70 4.73 7.73 5.52 5.61 10.01 9.07 20.43%
DY 5.56 3.75 0.00 3.85 3.41 0.00 1.35 26.57%
P/NAPS 0.41 0.41 0.32 0.39 0.61 0.79 1.13 -15.53%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/08/08 28/08/07 16/08/06 22/08/05 23/08/04 25/08/03 28/08/02 -
Price 0.90 0.77 0.65 0.71 1.07 1.76 1.89 -
P/RPS 0.39 0.46 0.43 0.55 0.51 0.75 0.71 -9.49%
P/EPS 3.61 20.35 13.56 17.38 16.58 12.05 10.74 -16.60%
EY 27.70 4.91 7.38 5.75 6.03 8.30 9.31 19.90%
DY 5.56 3.90 0.00 4.01 3.66 0.00 1.38 26.11%
P/NAPS 0.41 0.39 0.33 0.37 0.57 0.96 1.10 -15.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment